[SIGGAS] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SIGGAS] SIG GASES BERHAD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 90.47%
YoY- 61.87%
Quarter Report
Latest QR
Upcoming QR
SIGGAS's Result
SIGGAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 62,131 62,357 61,926 59,096 54,361 53,096 52,176 12.28%
PBT 2,187 3,029 3,420 4,288 3,512 3,566 4,164 -34.77%
Tax 1,100 258 270 348 -1,078 -401 -524 -
NP 3,287 3,288 3,690 4,636 2,434 3,165 3,640 -6.54%
-
NP to SH 3,287 3,288 3,690 4,636 2,434 3,165 3,640 -6.54%
-
Tax Rate -50.30% -8.52% -7.89% -8.12% 30.69% 11.25% 12.58% -
Total Cost 58,844 59,069 58,236 54,460 51,927 49,930 48,536 13.63%
-
Net Worth 89,811 90,219 85,499 85,796 88,682 84,141 84,231 4.34%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 898 1,202 1,800 3,612 901 - 3,910 -62.32%
Div Payout % 27.32% 36.59% 48.78% 77.92% 37.05% - 107.44% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 89,811 90,219 85,499 85,796 88,682 84,141 84,231 4.34%
NOSH 149,686 150,365 149,999 150,519 150,308 150,253 150,413 -0.32%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.29% 5.27% 5.96% 7.84% 4.48% 5.96% 6.98% -
ROE 3.66% 3.64% 4.32% 5.40% 2.74% 3.76% 4.32% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 41.51 41.47 41.28 39.26 36.17 35.34 34.69 12.64%
EPS 2.19 2.19 2.46 3.08 1.62 2.11 2.42 -6.41%
DPS 0.60 0.80 1.20 2.40 0.60 0.00 2.60 -62.20%
NAPS 0.60 0.60 0.57 0.57 0.59 0.56 0.56 4.68%
Adjusted Per Share Value based on latest NOSH - 150,519
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 33.14 33.26 33.03 31.52 28.99 28.32 27.83 12.28%
EPS 1.75 1.75 1.97 2.47 1.30 1.69 1.94 -6.61%
DPS 0.48 0.64 0.96 1.93 0.48 0.00 2.09 -62.32%
NAPS 0.479 0.4812 0.456 0.4576 0.473 0.4488 0.4492 4.35%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.65 0.60 0.67 0.75 0.71 0.67 0.82 -
P/RPS 1.57 1.45 1.62 1.91 1.96 1.90 2.36 -23.69%
P/EPS 29.60 27.44 27.24 24.35 43.85 31.80 33.88 -8.57%
EY 3.38 3.64 3.67 4.11 2.28 3.14 2.95 9.45%
DY 0.92 1.33 1.79 3.20 0.85 0.00 3.17 -56.00%
P/NAPS 1.08 1.00 1.18 1.32 1.20 1.20 1.46 -18.13%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 21/11/12 16/08/12 17/05/12 23/02/12 18/11/11 09/08/11 -
Price 0.61 0.59 0.64 0.69 0.78 0.75 0.75 -
P/RPS 1.47 1.42 1.55 1.76 2.16 2.12 2.16 -22.53%
P/EPS 27.78 26.98 26.02 22.40 48.17 35.60 30.99 -6.99%
EY 3.60 3.71 3.84 4.46 2.08 2.81 3.23 7.46%
DY 0.98 1.36 1.88 3.48 0.77 0.00 3.47 -56.78%
P/NAPS 1.02 0.98 1.12 1.21 1.32 1.34 1.34 -16.56%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment